[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2018

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018
Profit Trend
QoQ- -43.04%
YoY- 144.43%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 357,104 237,971 116,233 564,571 426,237 318,795 207,265 43.86%
PBT 178,161 121,162 59,136 128,485 225,135 169,150 110,668 37.47%
Tax -3,552 -4,838 -1,013 -2,407 -1,300 -825 -455 295.01%
NP 174,609 116,324 58,123 126,078 223,835 168,325 110,213 36.01%
-
NP to SH 174,883 116,684 58,656 129,017 226,492 170,379 111,829 34.83%
-
Tax Rate 1.99% 3.99% 1.71% 1.87% 0.58% 0.49% 0.41% -
Total Cost 182,495 121,647 58,110 438,493 202,402 150,470 97,052 52.52%
-
Net Worth 589,696 597,418 574,512 568,013 663,235 680,149 665,363 -7.75%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 17,550 17,550 - 67,493 68,189 18,031 18,031 -1.79%
Div Payout % 10.04% 15.04% - 52.31% 30.11% 10.58% 16.12% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 589,696 597,418 574,512 568,013 663,235 680,149 665,363 -7.75%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 48.90% 48.88% 50.01% 22.33% 52.51% 52.80% 53.17% -
ROE 29.66% 19.53% 10.21% 22.71% 34.15% 25.05% 16.81% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.17 6.78 3.29 15.89 11.88 8.84 5.75 46.40%
EPS 5.00 3.30 1.70 3.60 6.30 4.70 3.10 37.65%
DPS 0.50 0.50 0.00 1.90 1.90 0.50 0.50 0.00%
NAPS 0.168 0.1702 0.1626 0.1599 0.1848 0.1886 0.1845 -6.07%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.68 3.12 1.52 7.40 5.59 4.18 2.72 43.73%
EPS 2.29 1.53 0.77 1.69 2.97 2.23 1.47 34.49%
DPS 0.23 0.23 0.00 0.88 0.89 0.24 0.24 -2.80%
NAPS 0.0773 0.0783 0.0753 0.0744 0.0869 0.0891 0.0872 -7.74%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.48 1.41 0.975 1.75 0.965 2.90 2.23 -
P/RPS 14.55 20.80 29.64 11.01 8.13 32.81 38.80 -48.09%
P/EPS 29.71 42.42 58.73 48.18 15.29 61.38 71.91 -44.61%
EY 3.37 2.36 1.70 2.08 6.54 1.63 1.39 80.76%
DY 0.34 0.35 0.00 1.09 1.97 0.17 0.22 33.77%
P/NAPS 8.81 8.28 6.00 10.94 5.22 15.38 12.09 -19.06%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 -
Price 1.36 1.43 1.03 1.05 1.49 0.765 2.71 -
P/RPS 13.37 21.09 31.31 6.61 12.55 8.65 47.15 -56.93%
P/EPS 27.30 43.02 62.04 28.91 23.61 16.19 87.39 -54.05%
EY 3.66 2.32 1.61 3.46 4.24 6.18 1.14 118.09%
DY 0.37 0.35 0.00 1.81 1.28 0.65 0.18 61.87%
P/NAPS 8.10 8.40 6.33 6.57 8.06 4.06 14.69 -32.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment